| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 615.00 | | 615.00 | 615.00 |
BZ Other receivables | 233 278.00 | | 233 278.00 | 233 278.00 |
CD Marketable securities | 39 762.00 | | 39 762.00 | 39 762.00 |
CF Cash and cash equivalents | 13 302.00 | | 13 302.00 | 13 302.00 |
CH Prepaid expenses | 380.00 | | 380.00 | 380.00 |
CJ TOTAL (II) | 286 723.00 | | 286 723.00 | 286 723.00 |
CO Grand total (0 to V) | 287 338.00 | | 287 338.00 | 287 338.00 |
CU Other investments | 615.00 | | 615.00 | 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 48 533.00 | 46 895.00 | | 48 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135.00 | 1 638.00 | | 135.00 |
DL TOTAL (I) | 268 668.00 | 268 533.00 | | 268 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 573.00 | 17 620.00 | | 17 573.00 |
DX Trade payables and related accounts | 16.00 | 414.00 | | 16.00 |
DY Tax and social security liabilities | 1 081.00 | 962.00 | | 1 081.00 |
EC TOTAL (IV) | 18 670.00 | 18 996.00 | | 18 670.00 |
EE Grand total (I to V) | 287 338.00 | 287 529.00 | | 287 338.00 |
EI Including equity loans | 17 573.00 | | | 17 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FW Other purchases and external expenses | | | 1 371.00 | |
FX Taxes, duties, and similar payments | | | 211.00 | |
FZ Social Security Contributions | | | 1 057.00 | |
GF Total Operating Expenses (II) | | | 2 639.00 | |
GG - OPERATING RESULT (I - II) | | | -2 635.00 | |
GL Other interest and similar income | | | 2 770.00 | |
GP Total financial income (V) | | | 2 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 774.00 | 4 098.00 | | 2 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 639.00 | 2 460.00 | | 2 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135.00 | 1 638.00 | | 135.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 615.00 | | | 615.00 |
I3 DECREASES Total Financial Fixed Assets | | | 615.00 | |
I4 DECREASES Grand Total | | | 615.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 615.00 | | | 615.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 16.00 | 16.00 | | 16.00 |
8D Social Security and Other Social Organizations | 1 081.00 | 1 081.00 | | 1 081.00 |
VI Group and Associates | 17 573.00 | 17 573.00 | | 17 573.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 233 278.00 | 233 278.00 | | 233 278.00 |
VS Prepaid expenses | 380.00 | 380.00 | | 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 658.00 | 233 658.00 | | 233 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 670.00 | 18 670.00 | | 18 670.00 |
